BNBCalc Short Term Rental Investment Analysis 220 N Belnord Ave, Baltimore, MD, 21224

2 bed • 3 bath • 6 guests • $180,000

BNB

Calc

Annual Revenue

$45,298

Profit (Cash Flow)

$13,587

Cap Rate

14.3%

Annual Revenue

$45,298

AirDNA projects $153/night at 65% occupancy ($36,323). Airbtics projects $142/night at 67% occupancy ($34,749). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 78% occupancy rate, $159 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$24,257	$37,353	$47,601	$64,775
Occupancy	53%	70%	78%	87%
Nightly Rate	$120	$140	$159	$194

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW LISTING! Trendy rowhouse in Patterson Park	$32,862	$128	67%	2	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (50)
City Sanctuary (Close to Downtown & Free Parking)	$22,810	$125	43%	2	2.5	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (183)
Pristine@ Patterson Park, Canton Connect \| Rooftop	$35,408	$133	69%	2	2	2	$121	❌	❌	✅	Y / Y	⭐️ 5 (49)
Patterson Park Velvet House	$48,032	$137	93%	2	2.5	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (87)
Cozy Baltimore Townhome	$60,719	$216	73%	2	2.5	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (70)
Modern 2 Bedroom in Butchers Hill	$28,290	$109	65%	2	1.5	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (183)
Mid-Century Row House near Patterson Park - 2br *	$49,772	$156	84%	2	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (64)
Charming gem steps away from Patterson Park!	$30,779	$110	74%	2	1	2	$100	❌	❌	✅	Y / N	⭐️ 5 (92)
Exclusive Sunken Living Room Soaring Exposed Brick	$56,113	$204	70%	2	2.5	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (76)
Parkfront Hot Tub Haven for Families & Pets	$35,804	$140	64%	2	2.5	1	$70	❌	✅	✅	Y / Y	⭐️ 5 (501)
Newly Renovated Home in the Heart of Fells Point	$25,631	$127	51%	2	2.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (61)
Johns Hopkins Historic Renovated home - Location!	$40,812	$140	75%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (56)
Luxury Home, Gorgeous Roof Deck (By Marina & Park)	$53,171	$162	87%	2	2	1	$69	❌	❌	❌	Y / Y	⭐️ 5 (199)
Urban Cabana in the heart of East Baltimore!	$19,253	$127	40%	2	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (134)
Reggie \| A Designer Fells Point Townhouse	$54,050	$168	84%	2	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (50)
Charming Canton Escape - Park & Walk	$35,580	$140	67%	2	1.5	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (67)
Cheerful 2-bedroom row house with rooftop deck	$51,878	$171	81%	2	1.5	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (173)
Close 2 Hopkins: Proximity 4 Staff & Interns	$25,459	$80	81%	2	1.5	2	$100	❌	❌	❌	N / N	⭐️ 4 (24)
Cozy Townhouse in Patterson Park	$30,948	$107	77%	2	1	3	$149	❌	❌	✅	Y / Y	⭐️ 5 (21)
Recovery & Rest: Peaceful Stay Near John Hopkins	$32,633	$155	54%	2	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (36)
Boho Modern Townhouse w/ Roof Deck + Fire Pit	$79,398	$212	100%	2	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (50)
Bright & Charming 2bd In The Heart Of Fells	$22,229	$193	30%	2	1.5	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (174)
Upper Fells Point Row House	$40,882	$149	73%	2	2.5	3	$80	❌	❌	✅	Y / Y	⭐️ 5 (234)
Cozy Home Near BMore's Finest	$27,494	$147	46%	2	2	1	$150	❌	❌	❌	Y / N	⭐️ 5 (15)
Baltimore's Home Away from Home	$34,842	$151	49%	2	2	1	$216	❌	❌	❌	Y / Y	⭐️ 0 (1)
Baltimore's Best Home Away From Home	$38,262	$236	42%	2	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (26)
Baltimore's Best Home Away From Home	$23,666	$146	41%	2	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (9)
Baltimore's Best Home Away from Home	$35,199	$182	40%	2	2	1	$216	❌	❌	❌	Y / Y	⭐️ 0 (2)
Boho Chic Bungalow close to Fells & Hopkins	$29,748	$103	77%	2	1	5	$100	❌	❌	✅	Y / Y	⭐️ 5 (23)
Urban Oasis II: 2-Br Apt Near Water & Nightlife	$34,898	$134	66%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (48)
2-Bedroom Eager Park Rowhome w/Parking	$34,148	$103	88%	2	2	28	$140	❌	❌	❌	Y / Y	⭐️ 5 (17)
Mr. Boh's Ode to B'more ♥ Fells Pt. Hopkins.	$31,695	$100	83%	2	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (109)
Patterson park 3	$27,336	$100	71%	2	1	7	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
The Space	$33,123	$160	54%	2	1.5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (22)
The Big Red Bungalow Downtown	$23,172	$82	74%	2	3	2	$80	❌	❌	❌	Y / N	⭐️ 5 (14)
Luxury 2B/2.5B near Hopkins & historic Fells Point	$41,260	$144	76%	2	2.5	5	$200	❌	✅	❌	Y / Y	⭐️ 5 (18)
Quintessential Upper Fells Home	$23,672	$147	44%	2	3	1	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
2/2 Rowhome in Highlandtown	$38,361	$159	63%	2	2	1	$37	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Renovated Townhome close to Inner Harbor/Downtown	$29,408	$77	92%	2	2	3	$280	❌	❌	❌	Y / Y	⭐️ 5 (8)
Charm City Oasis	$37,254	$124	76%	2	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (22)

Return Metrics

28.21% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,586	$27,173	$40,759	$54,346	$67,933	$135,866	$407,599
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$144,000	$144,000	$144,000	$144,000	$144,000	$144,000	$144,000
Down Payment	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000
Property Appreciation	$5,400	$10,962	$16,690	$22,591	$28,669	$61,904	$256,907
Total Return	$198,986	$218,135	$237,450	$256,938	$276,602	$377,771	$844,506

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.21%

Cap Rate

14.29%

Return on Investment

43.1%

220 N Belnord Ave Baltimore, Maryland, 21224

2 bed • 3 bath • 6 guests

Purchase Price

Est. $863/mo

Inquire about this property

Contact Agent

$221,800

Zestimate

Baltimore

Guide

Zoning

Market

Guide

Laws

Market Data

161

Airbnb Investor Score

$13,586

Annual Profit

14.3%

Cap Rate

28.2%

Cash on Cash

$45,298

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $153/night at 65% occupancy.Projected nightly rate is $142/night at 67% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$36,401

Avg annual revenue

67%

Avg occupancy rate

$142

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$40k

$60k

$80k

$13,587

Profit

Revenue

$45,298

Operating Expenses

$19,569

Operating Income

$25,729

Mortgage & Taxes

$12,142

Profit (Cash Flow)

$13,587

$48,150

Cash Investment

Down Payment

$36,000

Renos & Furnishing

$6,750

Closing Costs

$5,400

Total

$48,150

DSCR Ratio

Strong

2.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.21%

Cap Rate

14.29%

Return on Investment

43.1%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$8,543

Deductible property tax

$1,782

Your total deduction

$5,177

Your adjusted annual income

$150,000 - $5,177 = $144,823

Taxes on $144,823 (30%)

$43,447

Your old tax bill

$45,000

Your new tax bill

$43,447

Estimated tax savings

$1,553

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

1,080 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: -

Building area: 1,080 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: -

Amenities: Dishwasher, Dryer, Microwave, Refrigerator, Washer

Price per square foot: $205

Lot Info

Zoning: -

Land Use: -

Parcel Number: 06011693064

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $154,900

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $221,800

Schools

High School: Paul Laurence Dunbar High School with 3/10 star rating